[INARI] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
13-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -5.18%
YoY- 25.85%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,558,912 1,508,000 1,547,899 1,615,629 1,702,760 1,724,492 1,428,704 5.97%
PBT 442,540 484,228 446,109 450,832 470,092 473,288 352,249 16.38%
Tax -43,484 -58,712 -54,916 -43,861 -40,204 -45,716 -21,534 59.55%
NP 399,056 425,516 391,193 406,970 429,888 427,572 330,715 13.30%
-
NP to SH 399,722 425,008 390,917 406,268 428,452 427,708 330,473 13.48%
-
Tax Rate 9.83% 12.12% 12.31% 9.73% 8.55% 9.66% 6.11% -
Total Cost 1,159,856 1,082,484 1,156,706 1,208,658 1,272,872 1,296,920 1,097,989 3.71%
-
Net Worth 2,576,010 2,581,379 2,504,245 2,474,164 2,471,735 2,361,245 1,371,846 52.03%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 358,349 385,889 370,669 385,256 413,555 401,365 367,787 -1.71%
Div Payout % 89.65% 90.80% 94.82% 94.83% 96.52% 93.84% 111.29% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,576,010 2,581,379 2,504,245 2,474,164 2,471,735 2,361,245 1,371,846 52.03%
NOSH 3,731,076 3,713,129 3,707,354 3,705,170 3,702,338 3,684,841 3,346,436 7.50%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 25.60% 28.22% 25.27% 25.19% 25.25% 24.79% 23.15% -
ROE 15.52% 16.46% 15.61% 16.42% 17.33% 18.11% 24.09% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 41.76 40.64 41.76 43.61 46.11 48.12 42.73 -1.51%
EPS 10.74 11.44 10.65 11.11 11.78 11.92 10.01 4.79%
DPS 9.60 10.40 10.00 10.40 11.20 11.20 11.00 -8.65%
NAPS 0.6901 0.6957 0.6756 0.6679 0.6694 0.6589 0.4103 41.29%
Adjusted Per Share Value based on latest NOSH - 3,705,170
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 41.28 39.94 40.99 42.79 45.09 45.67 37.84 5.95%
EPS 10.59 11.26 10.35 10.76 11.35 11.33 8.75 13.52%
DPS 9.49 10.22 9.82 10.20 10.95 10.63 9.74 -1.71%
NAPS 0.6822 0.6836 0.6632 0.6552 0.6546 0.6253 0.3633 52.03%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.61 2.52 2.64 3.07 4.00 3.69 3.17 -
P/RPS 6.25 6.20 6.32 7.04 8.67 7.67 7.42 -10.78%
P/EPS 24.37 22.00 25.03 27.99 34.47 30.92 32.07 -16.68%
EY 4.10 4.55 3.99 3.57 2.90 3.23 3.12 19.91%
DY 3.68 4.13 3.79 3.39 2.80 3.04 3.47 3.98%
P/NAPS 3.78 3.62 3.91 4.60 5.98 5.60 7.73 -37.85%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 17/11/22 19/08/22 13/05/22 18/02/22 12/11/21 06/08/21 -
Price 2.45 2.58 2.86 2.56 3.20 4.00 3.60 -
P/RPS 5.87 6.35 6.85 5.87 6.94 8.31 8.42 -21.32%
P/EPS 22.88 22.52 27.12 23.34 27.58 33.51 36.42 -26.58%
EY 4.37 4.44 3.69 4.28 3.63 2.98 2.75 36.06%
DY 3.92 4.03 3.50 4.06 3.50 2.80 3.06 17.90%
P/NAPS 3.55 3.71 4.23 3.83 4.78 6.07 8.77 -45.18%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment